Krauss Company’s income statement for the year ended December 31, 2017, contained the following condensed information.

Service revenue \(840,000

Operating expenses (excluding depreciation) \)624,000

Depreciation expense 60,000

Loss on sale of equipment 26,000 710,000

Income before income taxes 130,000

Income tax expense 40,000

Net income \( 90,000

Krauss’s balance sheet contained the following comparative data at December 31.

2017 2016

Accounts receivable \)37,000 $54,000

Accounts payable 41,000 31,000

Income taxes payable 4,000 8,500

(Accounts payable pertains to operating expenses.)

Instructions Prepare the operating activities section of the statement of cash flows using the direct method.

Step by step solution

01

Computation of cash receipts from customers

$\begin{array}{c}\mathrm{Cash}\mathrm{receipts}\mathrm{from}\mathrm{customers}=\mathrm{Service}\mathrm{Revenue}+\mathrm{Decrease}\mathrm{in}\mathrm{accounts}\mathrm{receivables}\\ \mathbf{=}\mathbf{840}\mathbf{,}\mathbf{000}\mathbf{-}(\mathbf{54}\mathbf{,}\mathbf{000}\mathbf{-}\mathbf{37}\mathbf{,}\mathbf{000})\\ =\$857,000\end{array}$

02

Computation of cash payment to suppliers

$\begin{array}{c}\mathrm{Cash}\mathrm{payment}\mathrm{for}\mathrm{operating}\mathrm{expenses}=\mathrm{Operating}\mathrm{expenses}\mathrm{per}\mathrm{income}\mathrm{statement}-\mathrm{Increase}\mathrm{in}\mathrm{accounts}\mathrm{payable}\\ \mathbf{=}\mathbf{624}\mathbf{,}\mathbf{000}\mathbf{-}(\mathbf{41}\mathbf{,}\mathbf{000}\mathbf{-}\mathbf{31}\mathbf{,}\mathbf{000})\\ =\$614,000\end{array}$

03

Computation of cash payment for operating expenses

$\begin{array}{c}\mathrm{Cash}\mathrm{payment}\mathrm{for}\mathrm{income}\mathrm{taxes}=\mathrm{Incometax}\mathrm{expense}\mathrm{per}\mathrm{incomestatement}+\mathrm{Decrease}\mathrm{in}\mathrm{incometaxes}\mathrm{payable}\\ \mathbf{=}\mathbf{40}\mathbf{,}\mathbf{000}\mathbf{+}(\mathbf{8}\mathbf{,}\mathbf{500}\mathbf{-}\mathbf{4}\mathbf{,}\mathbf{000})\\ =\$44,500\end{array}$

04

Preparation statement of cash flow (partial)

KRAUSS COMPANY
Partial Statement of Cash Flows
For the year ended December 31, 2017
Particulars	Amount ($)	Amount ($)
Cash flows from operating activities		$857,000
Cash Receipts from customers
Cash Payments:
For Operating expenses	$614,000
For Income Taxes	44,500	658,500
Net cash provided by operating activities		$198,500

Unlock Step-by-Step Solutions & Ace Your Exams!

• Full Textbook Solutions

  Get detailed explanations and key concepts

• Unlimited Al creation

  Al flashcards, explanations, exams and more...

• Ads-free access

  To over 500 millions flashcards

• Money-back guarantee

  We refund you if you fail your exam.

Start your free trial

Over 30 million students worldwide already upgrade their learning with Vaia!